Flat
SW11
2 beds
2 baths
SW11
London, England · SW11
View property listing
Initial Investment
£360,250First YearProfit From Rental Income
£42,320
↗ 12%After 5 Years
Change In Property Value
£107,874
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,468 | £58,330 | £59,788 | £61,283 | £63,121 | £299,991 |
| Total Expenses | £49,207 | £49,339 | £49,528 | £49,722 | £49,948 | £247,744 |
| Profit Before Tax | £8,261 | £8,991 | £10,260 | £11,561 | £13,173 | £52,247 |
| Profit After Tax | £6,691 | £7,282 | £8,311 | £9,365 | £10,671 | £42,320 |
| Change In Property Value | £10 | £10 | £20,900 | £37,307 | £49,645 | £107,874 |
| Net Return | £6,702 | £7,293 | £29,211 | £46,672 | £60,316 | £150,194 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change